2.0 Beds
2 Baths
803 sqft
MULTIMEDIA
| Mortgage | |
|---|---|
| Purchase Price | $ |
| Down Payment % | $183,980 |
| Mortgage Amount | $735,920 |
| Mortgage Payment % | $3,818 |
| Income | |
|---|---|
| Gross Rental Income | $ |
| Vacancy Rate % | $ |
| Other | $ |
| Gross Operating Income | $1,957 |
| Operating Expenses | |
| Management Fees % | $ |
| Property Tax | $ |
| Repair Reserve % | $ |
| Insurance | $ |
| Condo/Strata Fees | $ |
| Total Operating Expenses | $923 |
| Net Operating Income | $1,033 |
| Debt Service | |
| Mortgage Payment | $3,818 |
| Net Cash Flow | -$2,784 |
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Investments | ||||||||||
| Deposits | $91,990 | $91,990 | - | - | - | - | - | - | - | - |
| Closing Costs | $31,373 | - | - | - | - | - | - | - | - | - |
| Mortgage Paydown | $2,812 | $11,585 | $12,142 | $12,725 | $13,337 | $13,978 | $14,650 | $15,354 | $16,092 | $16,865 |
| Total | $126,175 | $103,575 | $12,142 | $12,725 | $13,337 | $13,978 | $14,650 | $15,354 | $16,092 | $16,865 |
| Cash Invested | $126,175 | $229,750 | $241,892 | $254,618 | $267,955 | $281,934 | $296,584 | $311,938 | $328,031 | $344,897 |
| Rental Cash Flows | ||||||||||
| Rent and other income | $5,871 | $23,740 | $24,761 | $25,825 | $26,936 | $28,094 | $29,302 | $30,562 | $31,876 | $33,247 |
| Operating Expenses | -$2,770 | -$11,151 | -$11,424 | -$11,705 | -$11,994 | -$12,291 | -$12,596 | -$12,911 | -$13,234 | -$13,566 |
| Mortgage Payment | -$11,455 | -$45,820 | -$45,820 | -$45,820 | -$45,820 | -$45,820 | -$45,820 | -$45,820 | -$45,820 | -$45,820 |
| Net Cash Flow | -$8,353 | -$33,231 | -$32,483 | -$31,700 | -$30,878 | -$30,017 | -$29,114 | -$28,169 | -$27,177 | -$26,139 |
| Returns | ||||||||||
| Property Price Appreciation | $45,995 | $48,294 | $50,709 | $53,244 | $55,907 | $58,702 | $61,637 | $64,719 | $67,955 | $71,353 |
| Mortgage Paydown | $2,812 | $11,585 | $12,142 | $12,725 | $13,337 | $13,978 | $14,650 | $15,354 | $16,092 | $16,865 |
| Net Cash Flow | -$8,353 | -$33,231 | -$32,483 | -$31,700 | -$30,878 | -$30,017 | -$29,114 | -$28,169 | -$27,177 | -$26,139 |
| Total Return | $40,453 | $26,648 | $30,367 | $34,270 | $38,365 | $42,663 | $47,173 | $51,904 | $56,870 | $62,079 |
| Cumulative Return | $40,453 | $67,102 | $97,469 | $131,740 | $170,105 | $212,769 | $259,942 | $311,847 | $368,717 | $430,797 |
| Investment Metrics | ||||||||||
| Cumulative ROI | 32.1% | 29.2% | 40.3% | 51.7% | 63.5% | 75.5% | 87.6% | 100.0% | 112.4% | 124.9% |
| Cash On Cash | -6.6% | -14.5% | -13.4% | -12.5% | -11.5% | -10.6% | -9.8% | -9.0% | -8.3% | -7.6% |
5.97%
Price change (1 year)
16.32%
Price change (5 years)
36.11%
Price change (1 year)
28.69%
Price change (5 years)
